[EURO] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -6.66%
YoY- 40.82%
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 34,624 14,861 34,711 47,457 28,664 47,781 45,874 -4.57%
PBT -4,356 -7,302 -4,902 -1,429 -2,812 2,736 1,596 -
Tax 0 -208 -400 -682 -634 -755 -411 -
NP -4,356 -7,510 -5,302 -2,111 -3,446 1,981 1,185 -
-
NP to SH -4,303 -7,493 -5,293 -2,082 -3,518 1,740 1,081 -
-
Tax Rate - - - - - 27.60% 25.75% -
Total Cost 38,980 22,371 40,013 49,568 32,110 45,800 44,689 -2.25%
-
Net Worth 62,868 54,475 69,391 77,516 70,469 72,900 69,660 -1.69%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 62,868 54,475 69,391 77,516 70,469 72,900 69,660 -1.69%
NOSH 801,900 267,300 267,300 267,300 243,000 243,000 81,000 46.48%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -12.58% -50.53% -15.27% -4.45% -12.02% 4.15% 2.58% -
ROE -6.84% -13.75% -7.63% -2.69% -4.99% 2.39% 1.55% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.32 5.56 12.99 17.75 11.80 19.66 56.63 -34.85%
EPS -0.54 -2.80 -1.98 -0.78 -1.45 0.72 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0784 0.2038 0.2596 0.29 0.29 0.30 0.86 -32.88%
Adjusted Per Share Value based on latest NOSH - 267,300
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2.61 1.12 2.61 3.57 2.16 3.60 3.45 -4.53%
EPS -0.32 -0.56 -0.40 -0.16 -0.26 0.13 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0473 0.041 0.0523 0.0584 0.0531 0.0549 0.0525 -1.72%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.93 1.27 0.11 0.155 0.205 0.215 0.65 -
P/RPS 21.54 22.84 0.85 0.87 1.74 1.09 1.15 62.89%
P/EPS -173.31 -45.31 -5.56 -19.90 -14.16 30.03 48.70 -
EY -0.58 -2.21 -18.00 -5.03 -7.06 3.33 2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.86 6.23 0.42 0.53 0.71 0.72 0.76 58.01%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/09/21 26/08/20 28/08/19 28/08/18 29/08/17 29/08/16 25/08/15 -
Price 0.54 1.60 0.09 0.185 0.19 0.205 0.585 -
P/RPS 12.51 28.78 0.69 1.04 1.61 1.04 1.03 51.55%
P/EPS -100.63 -57.08 -4.55 -23.75 -13.12 28.63 43.83 -
EY -0.99 -1.75 -22.00 -4.21 -7.62 3.49 2.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.89 7.85 0.35 0.64 0.66 0.68 0.68 47.05%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment